{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["部门财务收支预算总表","部门收入预算表","部门支出预算表","部门财政拨款收支预算总表","部门财政拨款“三公”经费支出预算表","部门政府采购预算表","部门基本信息表","行政事业单位国有资产占用使用情况表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门财务收支预算总表","index":0,"n_rows":31,"n_cols":4,"rows_kept":31,"merged":[[0,0,0,3],[2,0,2,1],[2,2,2,3]],"flags":["formulas_cached_only"]}
["2021年部门财务收支预算总表"]
["单位名称：云南省精神病医院",null,null,"单位：元"]
["收　　　　　　　　入",null,"支　　　　　　　　出"]
["项      目","2021年预算","项目(按功能分类)","2021年预算"]
["一、一般公共预算",{"v":42364889.2,"d":"42,364,889.20"},"一、一般公共服务支出"]
["二、政府性基金预算",null,"二、外交支出"]
["三、国有资本经营预算",null,"三、国防支出"]
["四、财政专户管理资金",null,"四、公共安全支出"]
["五、事业单位事业收入",{"v":184679264.54,"d":"184,679,264.54"},"五、教育支出"]
["六、事业单位经营收入",null,"六、科学技术支出"]
["七、上级补助收入",null,"七、文化旅游体育与传媒支出"]
["八、附属单位上缴收入",null,"八、社会保障和就业支出"]
["九、其他收入",null,"九、卫生健康支出",227044153.74]
[null,null,"十、节能环保支出"]
[null,null,"十一、城乡社区支出"]
[null,null,"十二、农林水支出"]
[null,null,"十三、交通运输支出"]
[null,null,"十四、资源勘探工业信息等支出"]
[null,null,"十五、商业服务业等支出"]
[null,null,"十六、金融支出"]
[null,null,"十七、援助其他地区支出"]
[null,null,"十八、自然资源海洋气象等支出"]
[null,null,"十九、住房保障支出"]
[null,null,"二十、粮油物资储备支出"]
[null,null,"二十一、国有资本经营预算支出"]
[null,null,"二十二、灾害防治及应急管理支出"]
[null,null,"二十三、预备费"]
[null,null,"二十四、其他支出"]
["本年收入合计",{"v":227044153.74,"d":"227,044,153.74"},"本年支出合计",227044153.74]
["上年结转结余","","年终结转结余"," "]
["收  入  总  计",{"v":227044153.74,"d":"227,044,153.74"},"支 出 总 计",227044153.74]

{"sheet":"部门收入预算表","index":1,"n_rows":20,"n_cols":2,"rows_kept":20,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["2021年部门收入预算表"]
["单位名称：云南省精神病医院","单位：元"]
["项      目","2021年预算"]
["一、一般公共预算",{"v":42364889.2,"d":"42,364,889.20"}]
["二、政府性基金预算"]
["三、国有资本经营预算"]
["四、财政专户管理资金"]
["五、单位资金",{"v":184679264.54,"d":"184,679,264.54"}]
["（一）事业单位经营收入"]
["（二）事业收入",{"v":184679264.54,"d":"184,679,264.54"}]
["（三）其他收入"]
["（四）附属单位上缴收入"]
["六、上级补助收入"]
["七、上年结转结余"]
["（一）一般公共预算"]
["（二）政府性基金预算"]
["（三）国有资本经营预算"]
["（四）财政专户管理资金"]
["（五）单位资金"]
["收  入  总  计",{"v":227044153.74,"d":"227,044,153.74"}]

{"sheet":"部门支出预算表","index":2,"n_rows":6,"n_cols":9,"rows_kept":6,"merged":[[0,0,0,8],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,8],[3,3,3,5],[3,6,3,8]],"flags":["formulas_cached_only"]}
["2021年部门支出预算表"]
["单位名称：云南省精神病医院",{"$nulls":7},"单位：元"]
["功能科目编码","功能科目名称","合计","2021年预算"]
[{"$nulls":3},"基本支出",null,null,"项目支出"]
[{"$nulls":3},"小计","人员经费","公用经费","小计","市本级支出","对下转移支付"]
["2100205","精神病医院",227044153.74,210176153.74,121607213.74,{"v":88568940,"d":"88568940.00"},{"v":16868000,"d":"16868000.00"},{"v":16868000,"d":"16868000.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门财政拨款收支预算总表","index":3,"n_rows":31,"n_cols":4,"rows_kept":31,"merged":[[0,0,0,3],[2,0,2,1],[2,2,2,3]],"flags":["formulas_cached_only"]}
["2021年部门财政拨款收支预算总表"]
["单位名称：云南省精神病医院",null,null,"单位：元"]
["收　　　　　　　　入",null,"支　　　　　　　　出"]
["项      目","2021年预算","项目(按功能分类)","2021年预算"]
["一、本年收入",{"v":42364889.2,"d":"42,364,889.20"},"一、本年支出",{"v":42364889.2,"d":"42,364,889.20"}]
["（一）一般公共预算拨款",{"v":42364889.2,"d":"42,364,889.20"},"（一）一般公共服务支出"]
["（二）政府性基金预算拨款",null,"（二）外交支出"]
["（三）国有资本经营预算拨款",null,"（三）国防支出"]
["（四）财政专户管理资金拨款",null,"（四）公共安全支出"]
["二、上年结转结余",null,"（五）教育支出"]
[null,null,"（六）科学技术支出"]
[null,null,"（七）文化旅游体育与传媒支出"]
[null,null,"（八）社会保障和就业支出"]
[null,null,"（九）卫生健康支出",{"v":42364889.2,"d":"42,364,889.20"}]
[null,null,"（十）节能环保支出"]
[null,null,"（十一）城乡社区支出"]
[null,null,"（十二）农林水支出"]
[null,null,"（十三）交通运输支出"]
[null,null,"（十四）资源勘探工业信息等支出"]
[null,null,"（十五）商业服务业等支出"]
[null,null,"（十六）金融支出"]
[null,null,"（十七）援助其他地区支出"]
[null,null,"（十八）自然资源海洋气象等支出"]
[null,null,"（十九）住房保障支出"]
[null,null,"（二十）粮油物资储备支出"]
[null,null,"（二十一）国有资本经营预算支出"]
[null,null,"（二十二）灾害防治及应急管理支出"]
[null,null,"（二十三）预备费"]
[null,null,"（二十四）其他支出"]
[null,null,"二、年终结转结余"]
["收  入  总  计",{"v":42364889.2,"d":"42,364,889.20"},"支  出  总  计",{"v":42364889.2,"d":"42,364,889.20"}]

{"sheet":"部门财政拨款“三公”经费支出预算表","index":4,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[1,0,1,2],[1,3,1,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[10,0,10,4]],"flags":["formulas_cached_only"]}
["昆明市本级2021年财政拨款“三公”经费支出预算表"]
["单位名称：云南省精神病医院",null,null,"单位：元"]
["项目","年初预算数","上年预算数","本年预算与上年预算对比"]
[{"$nulls":3},"增减额","增减幅度（%）"]
["合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.因公出国（境）费用"]
["2.公务接待费"]
["3.公务用车购置及运行费"]
["其中：（1）公务用车购置费"]
["      （2）公务用车运行费"]
["注： \n 一、按照党中央、国务院有关文件及部门预算管理有关规定，“三公”经费包括因公出国（境）费、公务用车购置及运行费和公务接待费。（1）因公出国（境）费，指单位工作人员公务出国（境）的住宿费、旅费、伙食补助费、杂费、培训费等支出。（2）公务用车购置及运行费，指单位公务用车购置费及租用费、燃料费、维修费、保险费等支出，公务用车指用于履行公务的机动车辆，包括领导干部专车、一般公务用车和执法执勤用车。（3）公务接待费，指单位按规定开支的各类公务接待（含外宾接待）支出。 \n\n二、“三公”经费增减变化原因说明:"]

{"sheet":"部门政府采购预算表","index":5,"n_rows":34,"n_cols":11,"rows_kept":34,"merged":[[0,0,0,10],[1,0,1,2],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,10,4,10],[5,0,5,9]],"flags":["formulas_cached_only"]}
["2021年部门政府采购预算表"]
["单位名称：云南省精神病医院",{"$nulls":9},"单位：元"]
["主管部门","单位名称","项目名称","功能科目编码","功能科目名称","采购目录","采购名称","计量单位","数量","单价","资金来源"]
[{"$nulls":10},"合计"]
[]
["合计",{"$nulls":9},{"v":16238000,"d":"16,238,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","昆明市城市公立医院改革发展专项资金","2100205","精神病医院","A0201080302 行业应用软件","内控管理系统","元",{"v":1,"d":"1.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","昆明市城市公立医院改革发展专项资金","2100205","精神病医院","A032003 医用电子生理参数检测仪器设备","十二导联床旁心电图机","元",{"v":3,"d":"3.00"},{"v":50000,"d":"50,000.00"},{"v":150000,"d":"150,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","昆明市城市公立医院改革发展专项资金","2100205","精神病医院","A032003 医用电子生理参数检测仪器设备","多功能心电监护仪","元",{"v":4,"d":"4.00"},{"v":50000,"d":"50,000.00"},{"v":200000,"d":"200,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","昆明市城市公立医院改革发展专项资金","2100205","精神病医院","A032003 医用电子生理参数检测仪器设备","无线心电遥测监护系统1拖64","元",{"v":2,"d":"2.00"},{"v":1150000,"d":"1,150,000.00"},{"v":2300000,"d":"2,300,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","昆明市城市公立医院改革发展专项资金","2100205","精神病医院","A032005 医用超声波仪器及设备","全自动多普勒彩色诊断系统","元",{"v":1,"d":"1.00"},{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","昆明市城市公立医院改革发展专项资金","2100205","精神病医院","A0201080302 行业应用软件","规培管理系统","元",{"v":1,"d":"1.00"},{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A060499 其他沙发类","三人沙发","元",{"v":2,"d":"2.00"},{"v":2000,"d":"2,000.00"},{"v":4000,"d":"4,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A060499 其他沙发类","单人沙发","元",{"v":5,"d":"5.00"},{"v":1000,"d":"1,000.00"},{"v":5000,"d":"5,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A0206180101 电冰箱","电冰箱","元",{"v":3,"d":"3.00"},{"v":2000,"d":"2,000.00"},{"v":6000,"d":"6,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A020199 其他计算机设备及软件","药师审方干预系统","元",{"v":1,"d":"1.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A032003 医用电子生理参数检测仪器设备","脑电治疗仪","元",{"v":1,"d":"1.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A032003 医用电子生理参数检测仪器设备","心电信息系统","元",{"v":1,"d":"1.00"},{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A02061899 其他生活用电器","消毒柜","元",{"v":3,"d":"3.00"},{"v":3000,"d":"3,000.00"},{"v":9000,"d":"9,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A0201060104 针式打印机","票据打印机","元",{"v":4,"d":"4.00"},{"v":4000,"d":"4,000.00"},{"v":16000,"d":"16,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A02091107 视频监控设备","高清视频监控","元",{"v":1,"d":"1.00"},{"v":1600000,"d":"1,600,000.00"},{"v":1600000,"d":"1,600,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A020816 通信网络维护和管理系统","全院入侵报警系统","元",{"v":1,"d":"1.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A02091107 视频监控设备","人脸识别系统","元",{"v":1,"d":"1.00"},{"v":152000,"d":"152,000.00"},{"v":152000,"d":"152,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A032003 医用电子生理参数检测仪器设备","酒精检测仪\n","元",{"v":1,"d":"1.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A020816 通信网络维护和管理系统","监控系统","元",{"v":1,"d":"1.00"},{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A02091001 普通电视设备（电视机）","电视机","元",{"v":3,"d":"3.00"},{"v":4000,"d":"4,000.00"},{"v":12000,"d":"12,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A020199 其他计算机设备及软件","数字互助评估与作业系统","元",{"v":1,"d":"1.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A020816 通信网络维护和管理系统","全院一键报警","元",{"v":1,"d":"1.00"},{"v":55000,"d":"55,000.00"},{"v":55000,"d":"55,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A032402 水质污染防治设备","污水处理设备","元",{"v":1,"d":"1.00"},{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A020199 其他计算机设备及软件","儿童青少年心理测试软件系统","元",{"v":1,"d":"1.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A020816 通信网络维护和管理系统","全院巡更系统","元",{"v":1,"d":"1.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","2021年新增资产配置经费","2100205","精神病医院","A020199 其他计算机设备及软件","虚拟现实认知康复训练","元",{"v":1,"d":"1.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","互联网医院建设项目专项资金","2100205","精神病医院","A190299 其他非金融无形资产","互联网医院建设项目","元",{"v":1,"d":"1.00"},{"v":4350000,"d":"4,350,000.00"},{"v":4350000,"d":"4,350,000.00"}]
["昆明市卫生健康委员会","云南省精神病医院","互联网医院建设项目专项资金","2100205","精神病医院","C1006 工程监理服务","信息化建设项目监理费","元",{"v":1,"d":"1.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]

{"sheet":"部门基本信息表","index":6,"n_rows":5,"n_cols":23,"rows_kept":5,"merged":[[0,0,0,22],[1,0,1,22],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,11],[2,12,2,18],[2,19,2,21],[2,22,3,22]],"flags":["formulas_cached_only"]}
["2020年部门基本信息表"]
["单位名称：云南省精神病医院"]
["单位名称","单位性质","单位类别","财政供给政策","单位所在地","编制人数",{"$nulls":6},"实有人数",{"$nulls":6},"离退休人数",null,null,"其他实有人数"]
[{"$nulls":5},"小计","行政\n（编制）","工勤\n（编制）","纳入公务员管理（编制）","全额补助\n（编制）","差额补助\n（编制）","自收自支\n（编制）","小计","行政\n（实有）","工勤\n（实有）","纳入公务员管理（实有）","全额补助\n（实有）","差额补助\n（实有）","自收自支\n（实有）","小计","离休人数","退休人数"]
["云南省精神病医院","事业单位","卫生","差额拨款","昆明市盘龙区",467,{"$nulls":4},467,null,416,{"$nulls":4},416,{"$nulls":3},208,127]

{"sheet":"行政事业单位国有资产占用使用情况表","index":7,"n_rows":15,"n_cols":13,"rows_kept":15,"merged":[[0,0,0,12],[1,0,1,2],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[11,0,11,12],[12,1,12,10],[13,1,13,10],[14,1,14,10]],"flags":["formulas_cached_only"]}
["2020年行政事业单位国有资产占用使用情况表"]
["单位名称：云南省精神病医院",{"$nulls":11},"单位：元"]
["项目","行次","资产总额","流动资产","固定资产",{"$nulls":4},"对外投资/有价证券","在建工程","无形资产","其他资产"]
[{"$nulls":4},"小计","房屋构筑物","汽车","单价200万以上大型设备","其他固定资产"]
["栏次",null,"1","2","3","4","5","6","7","8","9","10",11]
[null,null,304697428.92,136113245.26,161880503.62,149277035.03,262219.51,{"v":0,"d":"0.00"},12341249.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6703680.04,{"v":0,"d":"0.00"}]
[]
[]
[]
["合计"]
[]
["填报说明："]
[null,"1.资产总额＝流动资产＋固定资产＋对外投资／有价证券＋在建工程＋无形资产＋其他资产"]
[null,"2.固定资产＝房屋构筑物＋汽车＋单价200万元以上大型设备＋其他固定资产"]
[null,"3.填报截止到2020年12月31日数据"]